Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.95% first-year return on $70,752 initial cash invested.
-2.95%
Cash On Cash
5.9%
Cap Rate
0.94
DSCR
$2,446
Rent
-$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,446 income − $2,620 expenses = $174 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,752
Downpayment
20%
$50,240
Closing costs
1%
$2,512
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,446
Total Expenses
$2,620
Mortgage P&I
54%
$1,312
Property Taxes
15%
$378
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269